{"as_of":"2026-10-14","tax_rate":0.26,"discount_rate":0.13,"terminal_growth":0.03,"terminal_roic":0.2,"sales_to_capital":4.0,"net_cash_illustration":1.0,"starting_annual_revenue_normalization":4.0,"stub":{"revenue_rate":4.0,"ebit_margin":0.38,"reinvestment_rate":0.06},"fade_growth":[0.12,0.1,0.08,0.06,0.04],"cases":{"Restricted":{"weight":0.25,"start":[75,45,150,0.01,0.0065,0.0002,0.08,-0.3],"end":[150,100,700,0.008,0.0055,0.0002,0.15,0.3]},"Base":{"weight":0.5,"start":[300,70,400,0.0135,0.0075,0.00025,0.15,0.42],"end":[600,200,2000,0.011,0.0065,0.00025,0.45,0.5]},"Breakout":{"weight":0.25,"start":[380,100,700,0.0145,0.009,0.0004,0.2,0.45],"end":[1000,400,4000,0.0125,0.008,0.00035,0.9,0.58]}},"driver_order":["sports_notional","other_event_notional","perps_notional","sports_net_yield","other_event_net_yield","perps_net_yield","data_and_net_interest","ebit_margin"]}